Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.84% first-year return on $143k initial cash invested.
-15.84%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$3,286
Rent
-$1,892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $5,178 expenses = $1,892 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,824
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,286
Total Expenses
$5,178
Mortgage P&I
102%
$3,357
Property Taxes
23%
$759
Home Insurance
6%
$208
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0